246479

Deal Analyzer

Use the Deal Analyzer below to estimate the potential profit and return on investment from your next deal. Edit the assumptions to adjust the analyze.

Want to analyze a specific property?
See Zillow® Property Page
Favorite & Email Results
%
%
%
%

$187,152

Cash Investment

$223,966

Profit

120%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$769,680
Buyer's Premium
Purchase Closing Costs
$9,851
Loan Points
$16,163
Loan Closing Costs
$7,202
Total Acquisition Cost
$802,896
Initial Loan Funding
$615,744
Cash Required to Close
$187,152
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$187,152

Loan Terms
Initial Loan Funding
$615,744
Rehab Loan Funding
$192,400
Total Loan Commitment
$808,144
Points
$16,163
Loan Closing Costs
$7,202
Interest Carry
$40,744
Total Financing Cost
$64,109

Closing Costs
Deed/Transfer Tax - County
%
$3,464
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,388
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,851
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
Title Search
Wire/Courier
Recording and Mortgage
Lender Underwriting Fee
Appraisal
Lender Processing
Prepaid Interest Reserve (Months)
$0
Prepaid Insurance
Premium (Months)
$3,387
Misc.
Total Loan Closing
$7,202

Residual
As Repaired Value (ARV)
$1,346,900
Sale Costs
%
$80,814
Property Taxes
%
$4,387
Property Insurance
%
$1,693
Interest Carry - Purchase Loan Funding
$32,327
Interest Carry - Rehab Loan Funding
$8,418
Net Exit Price
$1,219,261
Cash Investment
$187,152
Loan payoff
$808,144
Estimated Profit
$223,966
Favorite & Email Results
Disclaimer: Information on estimated costs and profitability is provided for informational purposes and is deemed to be valid and reliable, but is not guaranteed. It is your sole responsibility to independently confirm and verify all information upon which you may rely or use.